Buy these buildings from listed price and look at the results:
| Projection |
No.
of units |
Price |
Price
per unit |
Price per
room |
Price per
room X 4.5 |
GRM
Ratio |
NRM
Ratio |
Cap
Rate |
DCR
Ratio |
Money down |
Expected
yields |
| 2569909 |
62 |
10 200 000 $ |
164 516 $ |
39 382 $ |
177 220 $ |
16.08 |
24.775 |
0.04 |
1.21 |
3 580 789 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
3 580 789 $ |
|
| Before capitalization |
72 463 $ |
2 % |
| After capitalization 72 463 $ + 86 930 $ (average mortgage paid) = |
159 393 $ |
4 % |
| After capitalization and appreciation (PV) |
484 312 $ |
14 % |
| Ratios |
| Price per unit |
= 10 200 000 $ ÷ 62 logements |
164 516 $ |
| Price per room |
= 10 200 000 $ ÷ 259,0 pièces |
39 382 $ |
| Price per room x 4 1/2 |
|
177 220 $ |
| GRM ratio |
10 200 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.08 |
| NRM ratio |
10 200 000 $ ÷
411 703 $ (Net income) |
24.775 |
| Cap. Rate |
411 703 $ (Net income) ÷
10 200 000 $ |
4.04 % |
| DCR ratio |
411 703 $ (Net income) ÷
339 241 $ |
1.21 |
To obtain further information on incomes, expenses, projections or any other question,
please contact us at info@blocdirect.com or by phone : 418.871.0088, 514.956.8788, 1.877.591.0088. |
 |
